[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.13%
YoY- 125.93%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 152,585 104,286 48,570 223,404 164,698 126,883 80,541 53.04%
PBT 32,835 23,202 6,591 61,237 39,884 44,065 -5,631 -
Tax -13,822 -10,271 -2,337 -6,300 -2,833 -2,559 -2,772 191.58%
NP 19,013 12,931 4,254 54,937 37,051 41,506 -8,403 -
-
NP to SH 7,420 5,243 880 48,767 37,189 41,874 -8,151 -
-
Tax Rate 42.10% 44.27% 35.46% 10.29% 7.10% 5.81% - -
Total Cost 133,572 91,355 44,316 168,467 127,647 85,377 88,944 31.10%
-
Net Worth 362,934 368,598 335,866 342,561 291,919 279,697 276,808 19.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 5,609 - - - -
Div Payout % - - - 11.50% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 362,934 368,598 335,866 342,561 291,919 279,697 276,808 19.77%
NOSH 161,304 158,878 146,666 149,589 145,959 139,848 138,404 10.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.46% 12.40% 8.76% 24.59% 22.50% 32.71% -10.43% -
ROE 2.04% 1.42% 0.26% 14.24% 12.74% 14.97% -2.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.59 65.64 33.12 149.34 112.84 90.73 58.19 38.20%
EPS 4.60 3.30 0.60 32.60 25.40 30.00 -6.00 -
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.25 2.32 2.29 2.29 2.00 2.00 2.00 8.16%
Adjusted Per Share Value based on latest NOSH - 159,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.24 58.94 27.45 126.27 93.09 71.72 45.52 53.05%
EPS 4.19 2.96 0.50 27.56 21.02 23.67 -4.61 -
DPS 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
NAPS 2.0514 2.0834 1.8984 1.9362 1.65 1.5809 1.5646 19.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.49 1.56 1.50 1.56 1.36 1.26 0.915 -
P/RPS 1.58 2.38 4.53 1.04 1.21 1.39 1.57 0.42%
P/EPS 32.39 47.27 250.00 4.79 5.34 4.21 -15.54 -
EY 3.09 2.12 0.40 20.90 18.73 23.76 -6.44 -
DY 0.00 0.00 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.66 0.68 0.68 0.63 0.46 27.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 03/12/14 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 -
Price 1.26 1.57 1.48 1.57 1.53 1.26 1.23 -
P/RPS 1.33 2.39 4.47 1.05 1.36 1.39 2.11 -26.46%
P/EPS 27.39 47.58 246.67 4.82 6.00 4.21 -20.89 -
EY 3.65 2.10 0.41 20.76 16.65 23.76 -4.79 -
DY 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.65 0.69 0.77 0.63 0.62 -6.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment